Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.44% first-year return on $31,500 initial cash invested.
10.44%
Cash On Cash
8.95%
Cap Rate
$1,660
Rent
$274
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,386
Mortgage P&I
46%
$762
Property Taxes
8%
$140
Home Insurance
3%
$52
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
504 Maupas Ave, Savannah, GA 31401 | $2,300 | 2 | 1 | 650 | 0.5 mi |
607 E Duffy St, Savannah, GA 31401 | $1,350 | 2 | 1 | 620 | 0.2 mi |
789 E Waldburg Copy St, Unit F, Savannah, GA 31401 | $1,175 | 2 | 1 | 756 | 0.4 mi |
528 E 35th St, Savannah, GA 31401 | $1,800 | 2 | 1 | 800 | 0.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality